Valuation IRPC

Stocks

End-of-day quote Thailand S.E. Other stock markets 16/06/2026			5-day change	1st Jan Change
1.690 ^THB	-2.87%		-8.65%	+70.71%

12/05	IRPC Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
24/04	Kasikorn Securities Upgrades IRPC to Outperform from Neutral, Price Target is THB2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78,377	61,640	41,229	25,105	20,206	34,494	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	70.71%	-	-
Enterprise Value (EV) ¹	1,28,474	1,30,299	1,06,315	87,187	61,247	71,689	65,338	57,907
Change	-	1.42%	-18.41%	-17.99%	-29.75%	17.05%	-8.86%	-11.37%
P/E Ratio	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	8.72x	16.2x	13.8x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.49x	0.49x	0.47x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.3x	0.8x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.11x	0.12x	0.12x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.24x	0.23x	0.21x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	4.15x	5.45x	4.7x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	11.6x	22.4x	12x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	8.14x	7.43x	6.43x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	12.3%	13.5%	15.6%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.027	0.0195	0.027
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.6%	1.16%	1.6%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.1938	0.1041	0.1222
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	13.9%	18.8%	22.1%
Net sales ¹	2,55,115	3,24,800	3,19,047	3,14,833	2,79,572	3,04,734	2,86,029	2,79,340
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	17,262	11,994	12,325
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	6,187	2,921	4,809
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	5,070	1,926	2,614
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	37,195	30,844	23,414
Reference price ²	3.840	3.020	2.020	1.230	0.990	1.690	1.690	1.690
Nbr of stocks (in thousands)	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	-	-
Announcement Date	08/02/22	07/02/23	13/02/24	10/02/25	17/02/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IRPC	8.72x	0.24x	4.15x	1.6%	106.03Cr
ORLEN SPÓLKA AKCYJNA	9.1x	0.66x	4.53x	5.16%	4.4TCr
HF SINCLAIR CORPORATION	5.66x	0.39x	3.85x	3.08%	1.2TCr
IDEMITSU KOSAN CO.,LTD.	14.12x	0.33x	10.8x	2.88%	972.31Cr
TÜRKIYE PETROL RAFINERILERI	8.04x	0.32x	3.81x	12.44%	938.03Cr
ICAHN ENTERPRISES L.P.	18.35x	-	-	-	493.29Cr
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	7.88x	0.41x	4.61x	4.74%	484.22Cr
SINOPEC SHANGHAI PETROCHEMICAL COMPANY LIMITED	20.39x	0.33x	7.77x	1.92%	370.14Cr
HELLENIQ ENERGY HOLDINGS S.A.	6.13x	0.46x	4.1x	6.13%	368.48Cr
MANGALORE REFINERY AND PETROCHEMICALS LIMITED	8.31x	-	-	1.93%	306.7Cr
Average	10.67x	0.39x	5.45x	4.43%	963.76Cr
Weighted average by Cap.	9.78x	0.51x	5.17x	5.13%